DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.35
Today's Fair Value
$31.44 -18.02%
Margin of Safety
-21.98%
Projected Value (5Y)
$50.63 +32.02%
Dividends Paid (5Y)
$10.58
DCF Inputs
Scenario
%
Regression: -2.87% | CAGR (5y): -7.53%
%
Regression: -3.46% | CAGR (5y): -1.29%
%
Regression: 3.33% | CAGR (5y): 1.25%
Capped at 13.67x (Historical 5y: 5.01x)
%